| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 4 511.00 | | 4 511.00 | 4 511.00 |
CF Cash and cash equivalents | 543.00 | | 543.00 | 543.00 |
CJ TOTAL (II) | 9 854.00 | | 9 854.00 | 9 854.00 |
CO Grand total (0 to V) | 9 854.00 | | 9 854.00 | 9 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DF Regulated reserves (1) | 122.00 | | | 122.00 |
DH Retained earnings | -292 226.00 | | | -292 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 794.00 | | | 8 794.00 |
DL TOTAL (I) | -275 809.00 | | | -275 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276 743.00 | | | 276 743.00 |
DX Trade payables and related accounts | 8 920.00 | | | 8 920.00 |
EC TOTAL (IV) | 285 664.00 | | | 285 664.00 |
EE Grand total (I to V) | 9 854.00 | | | 9 854.00 |
EG Accrued income and payables due within one year | 285 664.00 | | | 285 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 42 738.00 | | 42 738.00 | 42 738.00 |
FJ Net sales | 42 738.00 | | 42 738.00 | 42 738.00 |
FR Total operating income (I) | | | 42 738.00 | |
FS Purchases of goods (including customs duties) | | | 23 485.00 | |
FT Inventory change (goods) | | | 37.00 | |
FW Other purchases and external expenses | | | 9 747.00 | |
FX Taxes, duties, and similar payments | | | 674.00 | |
GF Total Operating Expenses (II) | | | 33 943.00 | |
GG - OPERATING RESULT (I - II) | | | 8 794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 738.00 | | | 42 738.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 943.00 | | | 33 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 794.00 | | | 8 794.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 920.00 | 8 920.00 | | 8 920.00 |
VB VAT | 4 511.00 | 4 511.00 | | 4 511.00 |
VI Group and Associates | 276 743.00 | 276 743.00 | | 276 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 511.00 | 4 511.00 | | 4 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 664.00 | 285 664.00 | | 285 664.00 |
